[MATRIX] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[MATRIX] MATRIX CONCEPTS HOLDINGS BHD
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -74.93%
YoY- 8.77%
Quarter Report
Latest QR
Upcoming QR
MATRIX's Result
MATRIX's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,282,335 810,192 531,230 248,503 1,047,949 769,004 483,354 91.52%
PBT 339,103 243,881 152,522 72,961 297,614 214,129 142,375 78.25%
Tax -107,467 -65,160 -39,133 -18,413 -80,050 -62,429 -39,281 95.49%
NP 231,636 178,721 113,389 54,548 217,564 151,700 103,094 71.46%
-
NP to SH 234,300 178,721 113,389 54,548 217,564 151,700 103,094 72.77%
-
Tax Rate 31.69% 26.72% 25.66% 25.24% 26.90% 29.15% 27.59% -
Total Cost 1,050,699 631,471 417,841 193,955 830,385 617,304 380,260 96.78%
-
Net Worth 1,592,614 1,571,559 1,478,032 1,392,668 1,324,935 1,279,765 1,264,129 16.63%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 94,896 74,052 47,678 23,082 95,982 71,516 48,909 55.50%
Div Payout % 40.50% 41.43% 42.05% 42.32% 44.12% 47.14% 47.44% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,592,614 1,571,559 1,478,032 1,392,668 1,324,935 1,279,765 1,264,129 16.63%
NOSH 834,214 822,814 822,809 786,809 752,809 752,809 752,808 7.07%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 18.06% 22.06% 21.34% 21.95% 20.76% 19.73% 21.33% -
ROE 14.71% 11.37% 7.67% 3.92% 16.42% 11.85% 8.16% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 155.40 98.47 66.85 32.30 139.21 102.15 64.24 80.10%
EPS 29.18 22.46 12.81 7.09 28.91 20.16 13.70 65.46%
DPS 11.50 9.00 6.00 3.00 12.75 9.50 6.50 46.23%
NAPS 1.93 1.91 1.86 1.81 1.76 1.70 1.68 9.68%
Adjusted Per Share Value based on latest NOSH - 786,809
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 102.52 64.77 42.47 19.87 83.78 61.48 38.64 91.53%
EPS 18.73 14.29 9.07 4.36 17.39 12.13 8.24 72.79%
DPS 7.59 5.92 3.81 1.85 7.67 5.72 3.91 55.54%
NAPS 1.2733 1.2564 1.1817 1.1134 1.0593 1.0231 1.0106 16.63%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 1.57 1.91 1.89 1.90 1.89 1.88 2.09 -
P/RPS 1.01 1.94 2.83 5.88 1.36 1.84 3.25 -54.08%
P/EPS 5.53 8.79 13.25 26.80 6.54 9.33 15.25 -49.11%
EY 18.09 11.37 7.55 3.73 15.29 10.72 6.56 96.52%
DY 7.32 4.71 3.17 1.58 6.75 5.05 3.11 76.85%
P/NAPS 0.81 1.00 1.02 1.05 1.07 1.11 1.24 -24.69%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 09/07/20 20/02/20 20/11/19 29/08/19 31/05/19 20/02/19 14/11/18 -
Price 1.83 1.94 1.90 1.89 1.93 1.99 1.91 -
P/RPS 1.18 1.97 2.84 5.85 1.39 1.95 2.97 -45.92%
P/EPS 6.45 8.93 13.32 26.66 6.68 9.88 13.94 -40.14%
EY 15.52 11.20 7.51 3.75 14.97 10.13 7.17 67.25%
DY 6.28 4.64 3.16 1.59 6.61 4.77 3.40 50.48%
P/NAPS 0.95 1.02 1.02 1.04 1.10 1.17 1.14 -11.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment